HitungUang

Simulasi KPR Mandiri Rp 750 juta Tenor 15 tahun

Hitung cicilan KPR Mandiri untuk pinjaman Rp 750 juta dengan tenor 15 tahun. Pakai parameter rate card publik PT Bank Mandiri (Persero) Tbk.

Data per 02-05-2026 · Sumber: Rate card publik Mandiri

Cicilan tahun fixed (3 tahun pertama)

Rp 5.927.046/bulan

Lalu cicilan estimasi tahun floating: Rp 7.296.886/bulan

Sesuaikan parameter

Simulasi memakai parameter KPR Mandiri. Silakan ubah angka di bawah untuk skenario Anda.
Pokok pinjaman
Rp 720.000.000
Uang muka (DP)
Rp 80.000.000 (10%)
Cicilan bulanan tahun fixed (3 tahun pertama)
Rp 5.689.964
Cicilan estimasi tahun floating (sisa 12 tahun)
Rp 7.005.011
Total bunga / margin dibayar
Rp 493.560.279
Total dibayar (pokok + bunga)
Rp 1.213.560.279
Lihat tabel amortization (180 bulan)
BulanCicilanPokokBungaSisa pokokFase
1Rp 5.689.964Rp 2.695.964Rp 2.994.000Rp 717.304.036fixed
2Rp 5.689.964Rp 2.707.175Rp 2.982.789Rp 714.596.861fixed
3Rp 5.689.964Rp 2.718.432Rp 2.971.532Rp 711.878.429fixed
4Rp 5.689.964Rp 2.729.736Rp 2.960.228Rp 709.148.692fixed
5Rp 5.689.964Rp 2.741.088Rp 2.948.877Rp 706.407.605fixed
6Rp 5.689.964Rp 2.752.486Rp 2.937.478Rp 703.655.119fixed
7Rp 5.689.964Rp 2.763.932Rp 2.926.033Rp 700.891.187fixed
8Rp 5.689.964Rp 2.775.425Rp 2.914.539Rp 698.115.762fixed
9Rp 5.689.964Rp 2.786.966Rp 2.902.998Rp 695.328.796fixed
10Rp 5.689.964Rp 2.798.555Rp 2.891.409Rp 692.530.241fixed
11Rp 5.689.964Rp 2.810.193Rp 2.879.772Rp 689.720.048fixed
12Rp 5.689.964Rp 2.821.878Rp 2.868.086Rp 686.898.170fixed
13Rp 5.689.964Rp 2.833.613Rp 2.856.352Rp 684.064.557fixed
14Rp 5.689.964Rp 2.845.396Rp 2.844.568Rp 681.219.161fixed
15Rp 5.689.964Rp 2.857.228Rp 2.832.736Rp 678.361.934fixed
16Rp 5.689.964Rp 2.869.109Rp 2.820.855Rp 675.492.824fixed
17Rp 5.689.964Rp 2.881.040Rp 2.808.924Rp 672.611.785fixed
18Rp 5.689.964Rp 2.893.020Rp 2.796.944Rp 669.718.764fixed
19Rp 5.689.964Rp 2.905.050Rp 2.784.914Rp 666.813.714fixed
20Rp 5.689.964Rp 2.917.130Rp 2.772.834Rp 663.896.584fixed
21Rp 5.689.964Rp 2.929.261Rp 2.760.703Rp 660.967.323fixed
22Rp 5.689.964Rp 2.941.442Rp 2.748.522Rp 658.025.881fixed
23Rp 5.689.964Rp 2.953.673Rp 2.736.291Rp 655.072.208fixed
24Rp 5.689.964Rp 2.965.956Rp 2.724.009Rp 652.106.252fixed
25Rp 5.689.964Rp 2.978.289Rp 2.711.675Rp 649.127.963fixed
26Rp 5.689.964Rp 2.990.674Rp 2.699.290Rp 646.137.289fixed
27Rp 5.689.964Rp 3.003.110Rp 2.686.854Rp 643.134.179fixed
28Rp 5.689.964Rp 3.015.598Rp 2.674.366Rp 640.118.582fixed
29Rp 5.689.964Rp 3.028.138Rp 2.661.826Rp 637.090.444fixed
30Rp 5.689.964Rp 3.040.730Rp 2.649.234Rp 634.049.714fixed
31Rp 5.689.964Rp 3.053.374Rp 2.636.590Rp 630.996.340fixed
32Rp 5.689.964Rp 3.066.071Rp 2.623.893Rp 627.930.269fixed
33Rp 5.689.964Rp 3.078.821Rp 2.611.143Rp 624.851.448fixed
34Rp 5.689.964Rp 3.091.624Rp 2.598.341Rp 621.759.824fixed
35Rp 5.689.964Rp 3.104.480Rp 2.585.485Rp 618.655.345fixed
36Rp 5.689.964Rp 3.117.389Rp 2.572.575Rp 615.537.956fixed
37Rp 7.005.011Rp 2.388.476Rp 4.616.535Rp 613.149.480floating
38Rp 7.005.011Rp 2.406.390Rp 4.598.621Rp 610.743.090floating
39Rp 7.005.011Rp 2.424.438Rp 4.580.573Rp 608.318.652floating
40Rp 7.005.011Rp 2.442.621Rp 4.562.390Rp 605.876.031floating
41Rp 7.005.011Rp 2.460.941Rp 4.544.070Rp 603.415.090floating
42Rp 7.005.011Rp 2.479.398Rp 4.525.613Rp 600.935.693floating
43Rp 7.005.011Rp 2.497.993Rp 4.507.018Rp 598.437.700floating
44Rp 7.005.011Rp 2.516.728Rp 4.488.283Rp 595.920.971floating
45Rp 7.005.011Rp 2.535.604Rp 4.469.407Rp 593.385.368floating
46Rp 7.005.011Rp 2.554.621Rp 4.450.390Rp 590.830.747floating
47Rp 7.005.011Rp 2.573.780Rp 4.431.231Rp 588.256.967floating
48Rp 7.005.011Rp 2.593.084Rp 4.411.927Rp 585.663.883floating
49Rp 7.005.011Rp 2.612.532Rp 4.392.479Rp 583.051.351floating
50Rp 7.005.011Rp 2.632.126Rp 4.372.885Rp 580.419.226floating
51Rp 7.005.011Rp 2.651.867Rp 4.353.144Rp 577.767.359floating
52Rp 7.005.011Rp 2.671.756Rp 4.333.255Rp 575.095.603floating
53Rp 7.005.011Rp 2.691.794Rp 4.313.217Rp 572.403.809floating
54Rp 7.005.011Rp 2.711.982Rp 4.293.029Rp 569.691.827floating
55Rp 7.005.011Rp 2.732.322Rp 4.272.689Rp 566.959.505floating
56Rp 7.005.011Rp 2.752.815Rp 4.252.196Rp 564.206.690floating
57Rp 7.005.011Rp 2.773.461Rp 4.231.550Rp 561.433.230floating
58Rp 7.005.011Rp 2.794.262Rp 4.210.749Rp 558.638.968floating
59Rp 7.005.011Rp 2.815.219Rp 4.189.792Rp 555.823.749floating
60Rp 7.005.011Rp 2.836.333Rp 4.168.678Rp 552.987.417floating
61Rp 7.005.011Rp 2.857.605Rp 4.147.406Rp 550.129.811floating
62Rp 7.005.011Rp 2.879.037Rp 4.125.974Rp 547.250.774floating
63Rp 7.005.011Rp 2.900.630Rp 4.104.381Rp 544.350.144floating
64Rp 7.005.011Rp 2.922.385Rp 4.082.626Rp 541.427.759floating
65Rp 7.005.011Rp 2.944.303Rp 4.060.708Rp 538.483.456floating
66Rp 7.005.011Rp 2.966.385Rp 4.038.626Rp 535.517.071floating
67Rp 7.005.011Rp 2.988.633Rp 4.016.378Rp 532.528.439floating
68Rp 7.005.011Rp 3.011.048Rp 3.993.963Rp 529.517.391floating
69Rp 7.005.011Rp 3.033.630Rp 3.971.380Rp 526.483.761floating
70Rp 7.005.011Rp 3.056.383Rp 3.948.628Rp 523.427.378floating
71Rp 7.005.011Rp 3.079.306Rp 3.925.705Rp 520.348.072floating
72Rp 7.005.011Rp 3.102.400Rp 3.902.611Rp 517.245.672floating
73Rp 7.005.011Rp 3.125.668Rp 3.879.343Rp 514.120.004floating
74Rp 7.005.011Rp 3.149.111Rp 3.855.900Rp 510.970.893floating
75Rp 7.005.011Rp 3.172.729Rp 3.832.282Rp 507.798.164floating
76Rp 7.005.011Rp 3.196.525Rp 3.808.486Rp 504.601.639floating
77Rp 7.005.011Rp 3.220.499Rp 3.784.512Rp 501.381.140floating
78Rp 7.005.011Rp 3.244.652Rp 3.760.359Rp 498.136.488floating
79Rp 7.005.011Rp 3.268.987Rp 3.736.024Rp 494.867.501floating
80Rp 7.005.011Rp 3.293.505Rp 3.711.506Rp 491.573.996floating
81Rp 7.005.011Rp 3.318.206Rp 3.686.805Rp 488.255.790floating
82Rp 7.005.011Rp 3.343.092Rp 3.661.918Rp 484.912.698floating
83Rp 7.005.011Rp 3.368.166Rp 3.636.845Rp 481.544.532floating
84Rp 7.005.011Rp 3.393.427Rp 3.611.584Rp 478.151.105floating
85Rp 7.005.011Rp 3.418.878Rp 3.586.133Rp 474.732.228floating
86Rp 7.005.011Rp 3.444.519Rp 3.560.492Rp 471.287.708floating
87Rp 7.005.011Rp 3.470.353Rp 3.534.658Rp 467.817.355floating
88Rp 7.005.011Rp 3.496.381Rp 3.508.630Rp 464.320.975floating
89Rp 7.005.011Rp 3.522.604Rp 3.482.407Rp 460.798.371floating
90Rp 7.005.011Rp 3.549.023Rp 3.455.988Rp 457.249.348floating
91Rp 7.005.011Rp 3.575.641Rp 3.429.370Rp 453.673.707floating
92Rp 7.005.011Rp 3.602.458Rp 3.402.553Rp 450.071.249floating
93Rp 7.005.011Rp 3.629.477Rp 3.375.534Rp 446.441.773floating
94Rp 7.005.011Rp 3.656.698Rp 3.348.313Rp 442.785.075floating
95Rp 7.005.011Rp 3.684.123Rp 3.320.888Rp 439.100.952floating
96Rp 7.005.011Rp 3.711.754Rp 3.293.257Rp 435.389.198floating
97Rp 7.005.011Rp 3.739.592Rp 3.265.419Rp 431.649.607floating
98Rp 7.005.011Rp 3.767.639Rp 3.237.372Rp 427.881.968floating
99Rp 7.005.011Rp 3.795.896Rp 3.209.115Rp 424.086.072floating
100Rp 7.005.011Rp 3.824.365Rp 3.180.646Rp 420.261.706floating
101Rp 7.005.011Rp 3.853.048Rp 3.151.963Rp 416.408.658floating
102Rp 7.005.011Rp 3.881.946Rp 3.123.065Rp 412.526.712floating
103Rp 7.005.011Rp 3.911.061Rp 3.093.950Rp 408.615.652floating
104Rp 7.005.011Rp 3.940.393Rp 3.064.617Rp 404.675.258floating
105Rp 7.005.011Rp 3.969.946Rp 3.035.064Rp 400.705.312floating
106Rp 7.005.011Rp 3.999.721Rp 3.005.290Rp 396.705.591floating
107Rp 7.005.011Rp 4.029.719Rp 2.975.292Rp 392.675.872floating
108Rp 7.005.011Rp 4.059.942Rp 2.945.069Rp 388.615.930floating
109Rp 7.005.011Rp 4.090.391Rp 2.914.619Rp 384.525.538floating
110Rp 7.005.011Rp 4.121.069Rp 2.883.942Rp 380.404.469floating
111Rp 7.005.011Rp 4.151.977Rp 2.853.034Rp 376.252.492floating
112Rp 7.005.011Rp 4.183.117Rp 2.821.894Rp 372.069.374floating
113Rp 7.005.011Rp 4.214.491Rp 2.790.520Rp 367.854.884floating
114Rp 7.005.011Rp 4.246.099Rp 2.758.912Rp 363.608.785floating
115Rp 7.005.011Rp 4.277.945Rp 2.727.066Rp 359.330.840floating
116Rp 7.005.011Rp 4.310.030Rp 2.694.981Rp 355.020.810floating
117Rp 7.005.011Rp 4.342.355Rp 2.662.656Rp 350.678.455floating
118Rp 7.005.011Rp 4.374.922Rp 2.630.088Rp 346.303.533floating
119Rp 7.005.011Rp 4.407.734Rp 2.597.276Rp 341.895.798floating
120Rp 7.005.011Rp 4.440.792Rp 2.564.218Rp 337.455.006floating
121Rp 7.005.011Rp 4.474.098Rp 2.530.913Rp 332.980.908floating
122Rp 7.005.011Rp 4.507.654Rp 2.497.357Rp 328.473.254floating
123Rp 7.005.011Rp 4.541.461Rp 2.463.549Rp 323.931.792floating
124Rp 7.005.011Rp 4.575.522Rp 2.429.488Rp 319.356.270floating
125Rp 7.005.011Rp 4.609.839Rp 2.395.172Rp 314.746.431floating
126Rp 7.005.011Rp 4.644.413Rp 2.360.598Rp 310.102.018floating
127Rp 7.005.011Rp 4.679.246Rp 2.325.765Rp 305.422.772floating
128Rp 7.005.011Rp 4.714.340Rp 2.290.671Rp 300.708.432floating
129Rp 7.005.011Rp 4.749.698Rp 2.255.313Rp 295.958.735floating
130Rp 7.005.011Rp 4.785.320Rp 2.219.691Rp 291.173.414floating
131Rp 7.005.011Rp 4.821.210Rp 2.183.801Rp 286.352.204floating
132Rp 7.005.011Rp 4.857.369Rp 2.147.642Rp 281.494.835floating
133Rp 7.005.011Rp 4.893.800Rp 2.111.211Rp 276.601.035floating
134Rp 7.005.011Rp 4.930.503Rp 2.074.508Rp 271.670.532floating
135Rp 7.005.011Rp 4.967.482Rp 2.037.529Rp 266.703.050floating
136Rp 7.005.011Rp 5.004.738Rp 2.000.273Rp 261.698.312floating
137Rp 7.005.011Rp 5.042.274Rp 1.962.737Rp 256.656.038floating
138Rp 7.005.011Rp 5.080.091Rp 1.924.920Rp 251.575.948floating
139Rp 7.005.011Rp 5.118.191Rp 1.886.820Rp 246.457.757floating
140Rp 7.005.011Rp 5.156.578Rp 1.848.433Rp 241.301.179floating
141Rp 7.005.011Rp 5.195.252Rp 1.809.759Rp 236.105.927floating
142Rp 7.005.011Rp 5.234.216Rp 1.770.794Rp 230.871.710floating
143Rp 7.005.011Rp 5.273.473Rp 1.731.538Rp 225.598.237floating
144Rp 7.005.011Rp 5.313.024Rp 1.691.987Rp 220.285.213floating
145Rp 7.005.011Rp 5.352.872Rp 1.652.139Rp 214.932.341floating
146Rp 7.005.011Rp 5.393.018Rp 1.611.993Rp 209.539.323floating
147Rp 7.005.011Rp 5.433.466Rp 1.571.545Rp 204.105.857floating
148Rp 7.005.011Rp 5.474.217Rp 1.530.794Rp 198.631.640floating
149Rp 7.005.011Rp 5.515.274Rp 1.489.737Rp 193.116.367floating
150Rp 7.005.011Rp 5.556.638Rp 1.448.373Rp 187.559.728floating
151Rp 7.005.011Rp 5.598.313Rp 1.406.698Rp 181.961.415floating
152Rp 7.005.011Rp 5.640.300Rp 1.364.711Rp 176.321.115floating
153Rp 7.005.011Rp 5.682.603Rp 1.322.408Rp 170.638.513floating
154Rp 7.005.011Rp 5.725.222Rp 1.279.789Rp 164.913.291floating
155Rp 7.005.011Rp 5.768.161Rp 1.236.850Rp 159.145.129floating
156Rp 7.005.011Rp 5.811.422Rp 1.193.588Rp 153.333.707floating
157Rp 7.005.011Rp 5.855.008Rp 1.150.003Rp 147.478.699floating
158Rp 7.005.011Rp 5.898.921Rp 1.106.090Rp 141.579.778floating
159Rp 7.005.011Rp 5.943.163Rp 1.061.848Rp 135.636.616floating
160Rp 7.005.011Rp 5.987.736Rp 1.017.275Rp 129.648.879floating
161Rp 7.005.011Rp 6.032.644Rp 972.367Rp 123.616.235floating
162Rp 7.005.011Rp 6.077.889Rp 927.122Rp 117.538.346floating
163Rp 7.005.011Rp 6.123.473Rp 881.538Rp 111.414.873floating
164Rp 7.005.011Rp 6.169.399Rp 835.612Rp 105.245.473floating
165Rp 7.005.011Rp 6.215.670Rp 789.341Rp 99.029.804floating
166Rp 7.005.011Rp 6.262.287Rp 742.724Rp 92.767.516floating
167Rp 7.005.011Rp 6.309.255Rp 695.756Rp 86.458.262floating
168Rp 7.005.011Rp 6.356.574Rp 648.437Rp 80.101.688floating
169Rp 7.005.011Rp 6.404.248Rp 600.763Rp 73.697.440floating
170Rp 7.005.011Rp 6.452.280Rp 552.731Rp 67.245.159floating
171Rp 7.005.011Rp 6.500.672Rp 504.339Rp 60.744.487floating
172Rp 7.005.011Rp 6.549.427Rp 455.584Rp 54.195.060floating
173Rp 7.005.011Rp 6.598.548Rp 406.463Rp 47.596.512floating
174Rp 7.005.011Rp 6.648.037Rp 356.974Rp 40.948.475floating
175Rp 7.005.011Rp 6.697.897Rp 307.114Rp 34.250.578floating
176Rp 7.005.011Rp 6.748.132Rp 256.879Rp 27.502.446floating
177Rp 7.005.011Rp 6.798.743Rp 206.268Rp 20.703.704floating
178Rp 7.005.011Rp 6.849.733Rp 155.278Rp 13.853.971floating
179Rp 7.005.011Rp 6.901.106Rp 103.905Rp 6.952.864floating
180Rp 7.005.011Rp 6.952.864Rp 52.146Rp 0floating

Estimasi, bukan penawaran resmi. Bunga floating aktual ditentukan kebijakan bank (mengacu BI 7-Day Repo Rate + margin) dan dapat berubah. Cicilan aktual juga dapat berbeda akibat kebijakan asuransi jiwa, asuransi kebakaran, dan biaya-biaya lain yang dimasukkan ke cicilan. Konfirmasi ke bank untuk angka final.

Detail breakdown KPR Mandiri Rp 750 juta 15 tahun

Pokok pinjamanRp 750.000.000
Bunga fixed4,99% selama 3 tahun
Bunga floating estimasi9%
Tenor total15 tahun (180 bulan)
Cicilan tahun fixedRp 5.927.046/bulan
Cicilan estimasi tahun floatingRp 7.296.886/bulan
Total bunga sepanjang tenorRp 514.125.290
Total dibayarRp 1.264.125.290

Pertimbangan untuk pinjaman Rp 750 juta

Pinjaman Rp 750 juta dengan tenor 15 tahun cocok untuk pasangan atau keluarga dengan penghasilan minimum sekitar Rp 17.781.138/bulan (rule of thumb: cicilan ≤ 33% penghasilan). Pertimbangkan:

  • DP lebih besar mengurangi pokok dan total bunga. Naik dari 10% ke 20% untuk rumah Rp 937.500.000 bisa menghemat sekitar Rp 51.412.529 total bunga.
  • Tenor lebih pendek = cicilan lebih berat tapi total bunga lebih kecil. Tenor 10 tahun bisa hemat ~30-40% total bunga vs tenor 20 tahun.
  • Pertimbangkan pelunasan dipercepat di tahun fixed bila ada bonus/THR. Sebagian bank gratis penalti pelunasan setelah masa fixed.
  • Bandingkan dengan bank lain sebelum putuskan—lihat link di bawah.

Tentang KPR Mandiri

KPR Mandiri adalah produk KPR PT Bank Mandiri (Persero) Tbk dengan skema fixed-floating standar perbankan Indonesia. Sumber rate card: https://bankmandiri.co.id/kpr.

Pertanyaan yang sering diajukan

Berapa cicilan KPR Mandiri Rp 750 juta 15 tahun?

Untuk pinjaman Rp 750 juta dengan tenor 15 tahun, cicilan tahun fixed (3 tahun pertama, bunga 4.99%) sekitar Rp 5.927.046. Setelah masa fixed, cicilan estimasi Rp 7.296.886 dengan bunga floating ~9%.

Berapa total bunga yang dibayar untuk KPR Rp 750 juta 15 tahun di Mandiri?

Total bunga estimasi sekitar Rp 514.125.290 sepanjang tenor 15 tahun. Total dibayar (pokok + bunga) sekitar Rp 1.264.125.290. Bunga floating bisa berubah mengikuti BI 7DRR + margin bank.

Berapa minimum DP KPR Mandiri?

Mandiri mensyaratkan DP minimum 10% dari harga rumah. Bank Indonesia mengatur LTV maksimum berdasarkan profil nasabah; DP aktual yang disetujui bisa berbeda.

Apakah angka ini final?

Bukan. Estimasi berdasarkan rate card publik PT Bank Mandiri (Persero) Tbk per 02-05-2026. Angka aktual berbeda berdasarkan profil kredit, promo, asuransi jiwa & kebakaran yang masuk ke cicilan, dan biaya provisi/admin/appraisal yang dibayar di awal. Konfirmasi ke Mandiri untuk penawaran resmi.

Bandingkan dengan bank lain (Rp 750 juta 15 tahun)

Skenario lain Mandiri

Kalkulator terkait

© 2026 HitungUang. Estimasi berdasarkan rate card publik per 02-05-2026. Bukan penawaran resmi Mandiri. Sumber dasar perhitungan: OJK Buku Saku KPR + POJK 17/POJK.03/2014.